157 A'Beckett St 4202 Melbourne, Victoria, 3000
2 bed • 2 bath • 5 guests
Airbnb Investor Score
A$61,573
Annual Profit
10269.0%
Cap Rate
587.9%
Cash on Cash
A$95,822
Annual Revenue
BNBCalc predicts this property will get $229 per night with 96% occupancy, putting it in the top 40% revenue percentile compared to similar properties nearby.
Top 31% of comparables
Top 26% of comparables
Seasonality
Sign up to view the full seasonality chart
40
Airbnb Comparables
Adjust the filters to identify similar listings to yours. Then adjust your annual revenue estimate accordingly.
A$85,200
Avg annual revenue
96%
Avg occupancy rate
A$230
Avg nightly rate
Any type
House
Apartment
Any min stay
Weekly min
Monthly min
Revenue per year
A$55k
A$70k
A$90k
A$110k
Sign up to see the data on 40 all comparables
A$61,573
Profit
Revenue
A$95,822
Operating Expenses
A$34,208
Operating Income
A$61,614
Mortgage & Taxes
A$40
Profit (Cash Flow)
A$61,573
A$10,473
Cash Investment
Down Payment
A$120
Renos & Furnishing
A$10,335
Closing Costs
A$18
Total
A$10,473
Investment Value Over Time
Property Appreciation
3%
Revenue Appreciation
0%
Cash on Cash Return
587.92%
Cap Rate
10,268.95%